Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.16% first-year return on $35,913 initial cash invested.
25.16%
Cash On Cash
18.18%
Cap Rate
2.98
DSCR
$2,649
Rent
$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $1,896 expenses = $753 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$1,896
Mortgage P&I
16%
$433
Property Taxes
6%
$152
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662